Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.6% first-year return on $101k initial cash invested.
-18.6%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,423
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $3,990 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$3,990
Mortgage P&I
84%
$2,045
Property Taxes
26%
$640
Home Insurance
6%
$142
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606